The WACC of McColl's Retail Group PLC (MCLS.L) is 10.2%.
| Range | Selected | |
| Cost of equity | 4.20% - 12.00% | 8.10% |
| Tax rate | 17.90% - 21.90% | 19.90% |
| Cost of debt | 9.90% - 15.80% | 12.85% |
| WACC | 8.0% - 12.3% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.03 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.20% | 12.00% |
| Tax rate | 17.90% | 21.90% |
| Debt/Equity ratio | 29.02 | 29.02 |
| Cost of debt | 9.90% | 15.80% |
| After-tax WACC | 8.0% | 12.3% |
| Selected WACC | 10.2% | |